Due Diligence and Valuation Report

Transcription

1 Arrowhead Code: Coverage initiated: This document: Fair share value bracket: MXP to MXP i Share price on date: MXP ii Analyst Team Shruti Gupta Jay Thakkar shruti.gupta@arrowheadbid.com jay.thakkar@arrowheadbid.com Company: Ticker: Headquarters: Chairman: Website: Proteak Uno SAB de CV BMV:TEAKCPO Mexico City, Mexico Hector Bonilla Market Data 52-Week Range: Average Daily Volume: Market Cap. on date: MXP MXP iii 31,965 iv MXP 5,178.7M v Estimated Blended Value per share (in MXP) Value Bracket DCF Replacement Value EV/ EBITDA Weighted value/share Low High Fiscal Year (FY) Jan 1 Dec 31 Summary Proteak is a Mexico-based forestry company focused on plantation, processing and marketing of timber products. It is the largest timber company in Mexico and Central America. The company operates in the Teak and MDF segments. Both segments have a vertically integrated structure, wherein the entire process from plantation to distribution is carried out inhouse, resulting in cost advantages. In 2Q17, the company reported high net sales of MXP 254.0MM, reflecting an increase of 44% YoY, in spite of lower volumes in sales reflecting the seasonality of the industry and increase in imported MDF supply. Teak The company has 8,300 ha of teak plantations in Mexico, Costa Rica and Colombia. The harvest from the plantations is sold as teak round-wood. The company has also invested significantly in clone development techniques, resulting in high productivity and reduction in rotation cycle. During 2Q17, Proteak s teak sales decreased by 30% YoY. As in the short and medium term, no significant activities from the mature teak plantations are expected due to its maturity. MDF In 2013, Proteak ventured into MDF boards production for domestic market to diversify its operations, with an annual processing capacity of 280,000 m 3 per annum MDF plant. In 2Q16, the company sold its first MDF board. During 2Q17, the company produced 53,000 m 3 MDF boards and had gained a market share of 20%. Post one year of initiation, the production ramp-up is running as scheduled along with the production level. Also by this quarter, it has come out with all the MDF thicknesses. In 2016, 70% of the MDF demand in Mexico was met through imports, signifying a huge potential for domestic production. Proteak is expected to cater 30% of the domestic MDF demand through import substitution. The company estimates to export up to 30% of the capacity of the MDF Plant to international market. Proteak continues to expand its presence in Mexico and United States. The company has set-up facilities in the United States with sales in 9 states. It has also obtained CARB 2 certificate to facilitate export to United States without any restrictions. In 1Q17, Proteak commenced the operation at the resin plant and the power generation turbine. And by 2Q17, Proteak integrated the Glue Plant to the production process and as per the ramp-up plans, glue costs should eventually decrease. These additions to the existing manufacturing process would result in a reduction in operating cost, while production upgradation would support upliftment in the production volumes in the long run. Proteak has an agreement with FINSA, one of the largest producer and seller of wood panels in Spain, for technology transfer and joint operation of the MDF plant. FINSA also acquired 5.2% of the company through capital raise in May 15. In Jul 17, the company disbursed the first USD 32MM from the credit that Proteak signed with the Proteak Uno, S.A.B. de C.V. Arrowhead BID 1 BMV: TEAKCPO

2 International Finance Corporation (IFC) and the Promotion and Participation Agency for Economic Cooperation (PROPARCO) in Jan 17, in order to refinance the current liabilities that the company had with Financiera Nacional de Desarrollo Agropecuario, Rural, Forestal y Pesquero and the IFC. Initially Proteak entered into a USD 65MM credit agreement with the IFC-PROPARCO with a plan to utilize the funds for the growth and development of 10,000 hectares of commercial forest plantations, as well as to repay a part of its existing debt and refinance its debt profile. Valuation Proteak s teak segment operates in a low-volatile, high-potential market, which guarantees capital preservation. We believe that the production of MDF boards will complement its teak business, given the differentiated business model and target markets. The MDF board start-up is a huge success, achieving a 20% market share within one and half years of operations. We believe that the MDF unit will further gain a good market share due to competitive cost advantages over imports. Proteak has ensured supply of certified wood from its own plantations located close to the MDF plant, as well as energy from its own cogeneration plant, thus lowering production, logistics and distribution costs. Further, the company can also generate additional income from the sale of carbon credits. Given due diligence and valuation estimations based on a blend of Discounted Cash Flows, Replacement Value and EV/EBITDA multiple, we believe that Proteak s fair share value lies between MXP and MXP Table of Contents Company Presentation... 3 News... 5 Listing Information... 6 Contacts... 6 Management and Governance... 7 Business Segments and Assets... 8 Products and Markets Project Risk Profile Analysis Risk Parameters Definition Value Analyst certifications Valuation Notes and References Proteak Uno, S.A.B. de C.V. Arrowhead BID 2 BMV: TEAKCPO

3 Company Presentation Proteak Uno, S.A.B. de C.V. (Proteak) is a Mexico-based forestry company focused on the plantation of trees, and processing and marketing of timber products. With nearly 18,000 ha of plantations and forestry operations in three countries, Proteak is the largest timber company in Mexico, and currently exports its products to over 15 countries across Asia, America, and Europe. The company operates in two business segments Teak and MDF. Proteak s teak segment derives revenue from sale of teak round-wood obtained from harvest. The company holds 8,300 ha of teak plantations in Mexico, Costa Rica and Colombia. The company has diversified its teak segment by production of MDF boards. During 3Q15, the company acquired three properties with a combined planting area of 900 ha for new eucalyptus plantations for the MDF plant. In 3Q16, the company started the 2016/2017 plantation campaign to contemplate 1,500 hectares of eucalyptus. Once completed, it will result in more than 10,000 planted hectares of certified eucalyptus for the supply of MDF plant. During 2Q17, 2,000 hectares of Eucalyptus were considered as part of the 2017/2018 plantation campaign. The company sold its first MDF board under the brand name Tecnotabla in May 16. Within one year of operations, Tecnotabla captured a market share of 20%, as of Jun 17 is lagging by just a few percentage points in becoming the market leader. Tecnotabla continues building presence in the Mexican market, with sales in 23 states and a customers repurchase rate above 83%. The company is targeting to cater to approx. 30% of the domestic market demand through import substitution. Financial summary: The MDF project is financed through a combination of debt and equity. The company s debt level decreased from MXP 1,843.9MM in 1Q17 to around MXP 1,794.0MM in 2Q17. As of Jun 17, its debt declined owing to translation effect of USD denominated notes as over 70% of the interest-bearing liabilities are denominated in USD. In Jul 17, the company disbursed the first USD 32MM from the credit of 65MM that Proteak signed with IFC and PROPARCO in Jan 17 to refinance its current liabilities that the company had with Financiera Nacional de Desarrollo Agropecuario, Rural, Forestal y Pesquero and the IFC. The company planned to utilize the loan proceeds for the growth and development of 10,000 hectares of commercial forest plantation. With this, Proteak s debt profile is expected to improve. The company also expects improvement in the financing cash flow of USD 11MM in the next eight years. In Jan 17, Proteak announced a capital increase of 48 million shares, representing 16 MM CPO at a price of MXP per CPO. The company will utilize these funds to support the growth for new plantation. In Nov 16, Proteak raised additional MXP 100MM from Banco Multiva S.A to manage its growing working capital needs. The company s total assets marginally decreased during 2Q17 to MXP 6,262MM compared to MXP 6,299MM in 1Q17. This was mainly driven by the exchange rate between Mexican pesos and US dollar and the capital increase effectuated in 1Q17. As of June 30, 2017, the company had cash and cash equivalents of MXP 414.2MM. Portfolio and Premiums Opportunity to gain share into import-dominated MDF market through competitive costs: Though the local MDF production in Mexico has increased over the years, it is insufficient to meet the domestic demand. As a result, a bulk of MDF consumed (~70%) is met through imports. The significant demand supply gap presents a potential opportunity for domestic production, which is further boosted by the cost benefits. We believe that Proteak can effectively leverage on this, and will be able to sell MDF at competitive pricing compared to imports, due to lower production, logistics and distribution costs. As of Jun 17, Tecnotabla (MDF boards) achieved a global market share of 20%. MDF production will complement Teak sales through diversification and reduced risk profile: We believe that production of MDF will complement the teak round-wood business, given the mutually exclusive business model and target markets. As a significant share of the teak round-wood sales are derived from exports, sales from MDF boards will strengthen its position in the domestic market providing a cushion against volatility in external economic conditions and exchange rates. MDF segment is also expected to Proteak Uno, S.A.B. de C.V. Arrowhead BID 3 BMV: TEAKCPO

4 provide a higher degree of certainty to the company s income in the medium term due to relatively shorter cycles (Eucalyptus plantations have relatively shorter rotation cycles of 5-7 years, compared to teak which has rotation cycles of years). Vertically integrated business model ensures availability of raw materials and cost-optimization: Proteak operates a vertically integrated business model, which enables it to improve and integrate processes across the value chain, resulting in cost optimization and increase in margins. In the teak segment, the plants are produced at its own nurseries, the company carries out the maintenance and harvesting, and the round-wood is distributed and marketed without reliance on intermediaries. It also ensures the continuous supply of raw materials, as the company has flexibility to decide the harvest time from its plantations as per business needs. The MDF business also has a vertically integrated structure through supply of raw materials from eucalyptus plantations, a facility for resin production, and a cogeneration plant to ensure electricity and heat supply. High plantation yield due to cloning and land preparation reducing rotation cycle: Proteak has extensive experience in land preparation techniques, and has the ability to plant in acidic soils. It also operates a nursery for clone development and research to ensure growth in the fields, leading to high yields in Teak from its plantations (Mean annual increment of up to 18m 3 /ha). In 2014, the company planted 100% of its acreage through genetically superior clones which will reduce the rotation cycle by three years along with an increase in yield. FSC certification ensures credibility of products amidst increasing regulations: Proteak s teak plantations are certified by Forest Stewardship Council (FSC ) for Forest Management and Chain of Custody, verifying that the company has sustainable operations as per FSC guidelines, and ensuring traceability to its source. The FSC Certification entails the highest and most comprehensive international standards, as it reviews not only environmental and social development factors of all plantations, but their economic viability, as well. As almost all major teak markets have banned the export of natural teak, the FSC certification becomes more relevant, as this ensures that the company s products are obtained from responsibly and sustainably managed forests. Further, FOMEX, acquired by Proteak in 3Q13, is also certified by FSC. In addition to FSC certification, Proteak s operations comply with the International Finance Corporation s applicable operating standards. Potential revenue stream from sale of carbon credits: Sale of Certified Emission Reductions (CER), also known as carbon credits, can be a lucrative additional income source for Proteak. A product of Kyoto Protocol (2005), carbon credits aim at controlling greenhouse gas emissions. The company has registered its Fresh Breeze afforestation project in the Mexican states of Chiapas, Nayarit and Tabasco under VCS. The project will have a 40-year crediting period (from Oct 30, 2009 to Oct 29, 2049), with a renewal period of 20 years. During the first 20 years, the project is estimated to capture an average of 387.9kT CO 2 equivalent. Based on the project characteristics and risk profile, the prices range between US$3-9 per carbon credit (equivalent to 1T CO 2 mitigated). Portfolio and Risks Illiquidity of assets: Plantation industry has a long-term horizon with rotation cycles of over 20 years, and does not generate any substantial cash flow till maturity. This exposes the company to liquidity risk, which is partially mitigated by the maturity profile of eucalyptus plantations. Fluctuations in exchange rate can materially impact revenue: Currently, a substantial portion of the company s revenue is generated through sales from India and China the world s largest teak markets. The concentration of revenue in a few countries exposes the company to fluctuations in exchange rate, and can have a material impact on the company s revenue. Increasing regulations: The regulations in the forest sector are increasing due to increasing focus on the protection of natural forests. However, the company s FSC certification ensures that the company s wood is obtained from legal and sustainable plantations, thus mitigating risk. For a detailed risk assessment, please refer to the Risk profile analysis section. Corporate Strategy Focus on pricing to ensure premium market positioning and profitability: Proteak s strategy on the teak business is focused on maximizing its profitability through client and price optimization. The price increase, Proteak Uno, S.A.B. de C.V. Arrowhead BID 4 BMV: TEAKCPO

5 complemented by the ban on natural teak exports, has helped the company increase its profitability. We believe that the company s strategy will help it to maintain its premium market positioning and profitability in the long run. Diversification into MDF boards production: Revenues from teak round-wood would be complemented by the sales of MDF boards. Proteak started selling MDF boards in May 2016.The MDF and Teak segment will have different target markets while the teak segment is concentrated in Asian markets, the company will produce MDF for the domestic and U.S. markets. This will also reduce the concentration risk for the company, while simultaneously diversifying its income source. Strengthening presence in new markets: Till 2014, exports to India accounted for more than half of the total round-wood sales, which exposes the company to volatility in Indian market and exchange rate fluctuations. To reduce the risk, the company is leveraging its extensive distribution network to increase its presence in China, Vietnam and domestic markets, while simultaneously exploring for new markets. Commercial partnership with FINSA: In 1Q15, Proteak started selling FINSA panels, thereby increasing panel volumes and expanding its customer base to include FINSA s area of coverage in Mexico. This will also facilitate the availability of efficient distribution channels to sell Proteak s MDF board. News Proteak disbursed USD 32MM loan from IFC and PROPARCO to pay off the current liabilities: On August 1, 2017, the company has announced in its 2Q17 quarterly results that a disbursal of the first USD 32MM from the credit that Proteak signed with IFC-PROPARCO in Jan 17 took place so as to refinance current liabilities that the company had with Financiera Nacional de Desarrollo Agropecuario, Rural, Forestal y Pesquero and the IFC. Proteak granted USD 65MM loan from IFC and PROPARCO: On January 18, 2017, Proteak announced that it established a USD 65MM multilateral loan facility with the International Finance Corporation (IFC) and the Promotion and Participation Agency for Economic Cooperation (PROPARCO). The proceeds will be utilized for the growth and development of 10,000 hectares of commercial forest plantation. Proteak also plans to repay a part of its existing debt with the proceeds and restructure its debt profile. Proteak raises MXP 100MM Loan from Banco Multiva S.A: On November 26, 2016, Proteak announced that, through its subsidiary ProMDF SAPI de CV, it had signed a loan agreement with Banco Multiva S.A. for MXP 100MM. The funds will be utilized towards the working capital needs of Tecnotabla. Startup of MDF Plant: On February 3, 2016, the company announced commencement of operations of MDF plant in Huimanguillo, Tabasco. The company s in-house plantation will supply certified wood in the process. The plants annual capacity is expected to reach its target capacity 280,000 m 3 at a steady pace. FINSA procures 5% participation of Proteak: On May 25, 2015, the company announced that Financiera Maderera, S.A. (FINSA) acquired 5.2% of the company through its participation in the capital-raising exercise completed in May Capital increase concluded: On May 20, 2015, the company announced the closure of its capital increase exercise with a 100% subscription rate. Proteak had announced on March 20, 2015, to release 25MM Ordinary Participation Certificates (OPCs) at a price of 15 pesos per OPC. Funds generated will be utilized in expanding the company s industrial wood operations. Update on Proteak s MDF project (May 4, 2015): The company announced that the MDF project is planned to be operational in 2H % of the plant s main building was completed and the turnkey supplier, Dieffenbacher, had already begun installing equipment. It also announced completion of USD 10MM investment from Finnfund. Proteak receives MXP 200MM loan from FND: On March 18, 2015, the company received approval for MXP 200MM credit line from Financiera Nacional de Desarrollo Agropecuario, Rural, Forestal y Pesquero (FND). This credit will be used for planting and maintenance of Eucalyptus plantations to supply to the MDF Plant. Proteak Uno, S.A.B. de C.V. Arrowhead BID 5 BMV: TEAKCPO

6 Proteak signs collaboration agreement with FINSA: On January 26, 2015, the company announced an agreement with Financiera Maderera S.A. (FINSA), which includes the joint operation of Proteak s MDF plant, technology transfer and marketing of FINSA products in Mexico. Arrival of the first machinery shipment for MDF Plant: On November 6, 2014, Proteak announced the arrival of first machinery in the plant. The machinery shipment proceeded from Germany on October 16, Proteak receives second tranche from IFC: On October 14, 2014, Proteak received the second tranche of US$10MM from International Finance Corporation (IFC) as a part of the credit line signed in July, This credit will be used for further expansion of the company s forestry operations. US$10MM investment agreement with Finnfund: On October 9, 2014, the company signed a US$10MM investment agreement with Finnish Fund of Industrial Cooperation Ltd. (Finnfund) and received the first tranche of US$7.6MM. The proceeds will be invested in the MDF Project. Increment in annual capacity of MDF Plant: On August 13, 2014, the company increased the annual production capacity of its MDF plant by 40% to 280,000 m 3 per year, with an investment of over US$200MM. The company took this decision after assessing its strength and competitive advantages in a highly undersupplied market and making necessary adjustments together with the machinery supplier, Dieffenbacher. This expansion will enable the plant to cater up to 30% of the local demand for MDF through import substitution. Proteak signs US$91.2MM loan agreement: On January 21, 2014, the company signed a US$91.2MM (EUR 66.8MM) loan agreement with Ausfuhrkredit-Gesellschaft bank. The credit will be disbursed in US dollars, with a 50% risk-participation of Commerzbank Aktiengesellschaft and the guarantee of the German Federal Government through Euler Hermes. The proceeds will be used to purchase machinery for Proteak s MDF plant in Tabasco, Mexico. Proteak renews FSC certification: On January 10, 2014, the company reported renewal of Forest Stewardship Council (FSC ) certification for Forest Management and Chain of Custody on company s teak plantations in Mexico and Costa Rica. The certification signifies that the company has implemented the practices and procedures as per the Principles and Criteria of FSC forest in all its activities and integrated social and environmental considerations to achieve a sustainable operation within the forestry sector. Proteak begins construction of MDF plant with Dieffenbacher: On November 14, 2013, the company reported it has entered into a turnkey contract with Dieffenbacher for a MDF plant to process wood from its eucalyptus plantations. The MDF plant will have a capacity of 600 m 3 per day and will be constructed near Huimanguillo in Tabasco, Mexico. The plant is expected to be operational in Post the delivery of the plant, the company and Dieffenbacher will operate together for the first 18 months to ensure efficiency and productivity. The plant will be partly financed by Commerzbank. Listing Information Proteak Uno, S.A.B. de C.V is listed on the Mexican Stock Exchange (Bolsa Mexicana de Valores, BMV) since 2010 (Ticker: TEAKCPO) Contacts Registered office Telephone +52 (55) Paseo de la Reforma 725, Col. Lomas de Chapultepec C.P , México, D.F. investors@proteak.com Proteak Uno, S.A.B. de C.V. Arrowhead BID 6 BMV: TEAKCPO

7 Management and Governance Proteak s management personnel have wide experience across different verticals of forestry business, thus providing strong project execution. Personnel Designation Current and total experience Hector Bonilla Gaston Mauvezin Jose Garcia Moreno Enrique Espinosa Omar Nacif Jurgen Stock Cesar Rodriguez Bejarano Founder and Chairman Chief Executive Officer Chief Financial Officer Managing Director, Teak Operations Chief Operations Officer Managing Director, Wood Boards Executive Director, Forestry Executive Commercial Industrial Hector Bonilla founded Proteak in 2001, and is the Chairman of the Board of Directors. Prior to Proteak, he founded Capital Consulting wherein he was a consultant for various companies across the food, retail, construction, and energy sectors. He is also the founder and Chairman of the Board of Mercury Data, which offers file storage and digitization of physical and electronically. He worked for 5 years with the Boston Consulting Group. He holds an MBA from Stanford University. Gaston Mauvezin is the Director General of Proteak since its share placement in Prior to joining Proteak, he was Chief Financial Officer of Atlas, a housing developer, wherein he was responsible for institutionalization of the company. He also served in Allied Domecq, and Booz Allen. He holds a degree in industrial engineering from University of Buenos Aires, and MBA from Harvard University. Jose Garcia Moreno joined Proteak with over 20 years of experience in finance and strategy. He worked for 15 years with PepsiCo, where he served in various roles including Vice President and CFO of the beverage business in Latin America from Miami, CFO of food business in Russia from Moscow and Chief Financial and Strategic Planning or all Pepsi Co international from NYC. Before PepsiCo, he worked in Booz Allen & Hamilton and Procter & Gamble, he also has entrepreneurial experience in Internet and technology companies. He has a degree in mechanical engineering from UNAM and has an MBA from Harvard University. Enrique Espinosa joined Proteak in He is responsible across processes such as harvesting, processing, logistics, distribution and marketing. Prior to Proteak, he was the Director General of Grupo Mexicano Lignum, a manufacturer of wooden furniture. He also served as Director of Grupo Elektra Furniture as head of its business unit in Mexico and Latin America. He holds a degree in law from the Panamerican University in Mexico City. Omar Nacif joined Proteak in Prior to joining Proteak, he spent 10 years in the fitness industry, including 6 years as CEO of Sports World, achieving over 300% growth, reaching 1,000 employees and raising capital through a private equity firm. Previously, he served as Director of e-commerce for Grupo Elektra and Financial Advisor for BBVA. He holds an Economics degree from UNAM. Jurgen Stock joined Proteak as Research Manager in December 2007, and is currently the Director of Forestry. Prior to joining Proteak, he was Research Manager, Forestry Division of Smurfit Carton de Venezuela. He has worked on developing successful clonal propagation programs for forest species which increased the company s productivity by 40%. He has extensive experience in plantation management. He holds a degree in forest engineering and Master of Science from the University of the Andes in Merida, Venezuela. Cesar joined Proteak in 2014 as Chief Industrial Commercial. He has over 15 years of experience in the steel industry and has had experience in client services, sales and purchases. Also, he is an expert in establishing supply chains. He has worked in companies such as New Process Steel and Ryerson Inc. He holds a degree in International Business from ITESM and has an MBA from EGADE Business School. Proteak Uno, S.A.B. de C.V. Arrowhead BID 7 BMV: TEAKCPO

8 Business Segments and Assets Overview Proteak operates in two business segments Teak and MDF. The company s teak segment has 8,300 ha plantations in Mexico, Costa Rica and Colombia, and exports certified teak to over 15 destinations in Asia, America and Europe. In 2013, Proteak acquired over 8,600 ha of eucalyptus plantations to diversify its portfolio into the MDF production. The company started operations of MDF plant in February 2016 to produce MDF panels at an annual processing capacity of 280,000 m 3. Within one year of operations, the company gained a market share of 20%. Proteak aims to achieve 30% of market share in domestic market and also targets to export 30-40% capacity of MDF plant to international market. The company achieved 93% of the plant s nominal capacity by Mar 17. Company s Segments Business Model Overview Primary / Flagship Projects Mexico, Colombia, Costa rica Teak: Plantation Area - ~8,300ha, Key products - Teak roundwood, Key Markets - South-East Asia Eucalyptus: Plantation Area - ~9,600ha, Key products - MDF Target Market - Mexico and USA Source: Company filings Source: Company filings Teak Summary: Proteak s teak business is involved in plantation and sales of teak round-wood. It is divided into two segments Forestry and Trading. The forestry segment operates teak plantations in Mexico, Costa Rica and Colombia. The trading segment is involved in marketing and distribution of teak round-wood to over 15 countries (mainly south-east Asian countries). The teak business has a vertically integrated structure. While the raw material (seeds and clones) for the plantations are supplied through its clonal gardens; marketing and sales is carried through its own sales network and is not dependent on intermediaries. Proteak aims to earn profit from its teak business through client and price optimization. During 1Q17, Proteak commercialized 1,528 m 3 of teak round logs, 17% lower than 4Q16. The decrease in sales was due to completion of mature plantation harvesting in Colombia. During 1Q17, Proteak sold most of the assets in Costa Rica. The company will be selling the remaining non-strategic assets in the medium term. Given the maturity of the teak plantations, no significant activities are anticipated, in the short and medium term. In the recent times, Proteak started a market test of commercialization of mature teak from thirdparties, which is allowing Proteak in further developing its marketing and commercial expertise, at the same time aiding in maintaining commercial presence in the Asian markets. Proteak Uno, S.A.B. de C.V. Arrowhead BID 8 BMV: TEAKCPO

9 Asset Profile: As of 2015, the company has 8,591 ha teak plantations spread across Mexico (7,462ha), Costa Rica (771ha), and Colombia (358ha), with an estimated value of MXP 1,200MM. Teak plantation profile by age - Dec 14 Financial performance: Teak sales decreased by 30% YoY to MXP 13.5MM in 2Q17, compared to MXP 19.4MM in 2Q16 and accounted for 7% of total sales revenue. In the near term, nothing significant is probable from the mature teak plantations owing to its maturity. in MXP 000 2Q17 2Q16 Sales 13,556 19,375 (30%) Cost of sales 15,925 17,804 (11%) Gross Margin (excl. revaluations) Forestry (2,369) 1,571 NA Summary: The segment involves management and development of teak and eucalyptus plantations across all stages from site selection to harvesting. As of September 2016, the segment s assets included over 8,300ha teak plantations and over 9,600 ha eucalyptus plantations. During the year, Proteak entered into a development program for ejidos (rural communities with communal land ownership) together with CONAFOR, the state government of Tabasco, and Ameplanfor. During Q2 the 2017/2018 plantation campaign continued; this campaign considers 2,000 ha of Eucalyptus. With this, the company will reach its goal for planted hectares of certified Eucalyptus to supply the MDF plant. The maintenance of teak plantations has been concluded and provided reasonable conditions of quality and productivity. Supply of Raw Materials: The key raw materials for the forestry segment are seeds/clones for plantation. Over the years, Proteak is increasing the share of clones, which is resulting in higher yields and better quality from the plantations. Forestry Plantation phases: The forestry business segment involves the following phases: Site Selection: In this phase, the company evaluates potential areas through a multi-factor analysis of key variables, and then analyzes the soil quality and expected return to identify, and acquire the suitable land for development. Historically, the company s was able to acquire land below its budget price, demonstrating its experience and capability in site selection. Land preparation and planting: This phase involves soil preparation through intensive mechanization to maximize effective plantation area and optimize conditions for surface planting and uniform growth. To ensure growth in the fields, Proteak operates two advanced nurseries with a combined 4m+ plants capacity, responsible for clone development and plant care. The seedlings are then transferred to the field for plantation. Combined with appropriate preparation techniques, the selected gene can generate Mean Annual Increment (IMA) of up to 18m 3 /ha/year. Maintenance and Control: In the early years of plantation, this phase involves cleaning the plantation area and controlling the weeds and pest level to ensure optimal growth. In the later years, maintenance involves pruning to ensure high quality and form logs. Thinning: This process is carried out in teak plantations to maintain the required separation between trees through reduction in the tree density. The company carries out 3-5 thinnings between years 5 and 20 in a 25 year cycle, where it removes between 5% and 30% of the trees, depending on the specific plantation characteristics. Post the thinning, on average 16% of the initial plantation remains available for final harvest. Harvesting and Shipping: After cutting, the trees with highest growth potential are allowed to mature for harvest. Proteak has the flexibility to time the harvests based on growth projections, market prices and business cycles. Proteak has established reliable logistics operations in all three countries in which it operates. Additionally, it has developed specific Proteak Uno, S.A.B. de C.V. Arrowhead BID 9 BMV: TEAKCPO

10 tools for maximizing logging value and a unique identification system to trace its logs from field to end-customer. Mature teakwood fetches premium due to greater diameter and heartwood content, and contributes ~70% of the plantation revenue. Trading Summary: This primary activity of this segment involves marketing and distribution of teak roundwood from the harvests to over 15 countries. In 2015, the company traded large volumes of unprocessed timber to the Asian markets containers to India, China and Vietnam from its plantations in Colombia. Products: Teak Round-wood Supply of Raw Materials: Mature teak wood is the primary raw material for the segment, which is provided by harvesting the plantations. To ensure the supply of timber, the company makes an annual sales plan which drives the logging plan. Distribution channel: Proteak has developed a network of customers and distributors in Mexico and other countries to market its products. The company is currently optimizing the logistics costs, and reducing the dependency on intermediaries. The company s clients are primarily based in South-east Asia. Round logs are primarily exported to 3 countries India, China and Vietnam. Of these, India and China account for 75% of the total sales. MDF Key Markets-Distribution(2014) Asset Summary: In 3Q13, Proteak acquired FOMEX, which has over 8,600 hectares of eucalyptus plantations. During Q2 the 2017/2018 plantation campaign continued and considers 2,000 ha of Eucalyptus to ensure prevention and productivity of the plantation. This will make the company attain its goal of 10,000 planted hectares of certified Eucalyptus in order to supply to the MDF plant. Summary: Proteak completed the construction of an MDF plant (under the brand name Tecnotabla) and started its operations in February Tecnotabla received a good market responsereaching a participation rate (thick and thin MDF boards) of 20% within one year of operations. However, it is now only a few percentage points behind the market leader. Market Share Tecnotabla (2017 YTD) During 1Q17, Tecnotabla continued to expand in Mexican market with presence in 23 states and a customer repurchase rate of 83%. As per the company s commercial strategy, Tecnotabla must have an active participation at the broad MDF board market, which should also include value added products; during the quarter, its melamine collection was launched in Mexico City and Guadalajara. In addition, Proteak has continued to commercialize value-added products including Tecnotablas melamine portfolio. The huge domestic market potential of MDF has lead Proteak to venture in to MDF production. It targets domestic and international market to retail the MDF board. It aims to achieve 30% of the domestic market share. Like the Teak segment, the MDF business also has a vertically integrated structure through supply of raw materials from plantations, a production facility for resin, and a cogeneration plant to ensure supply electricity and heat. In 1Q17, Proteak commenced the operation at the resin plant and the power generation turbine. Proteak Uno, S.A.B. de C.V. Arrowhead BID 10 BMV: TEAKCPO

11 While by 2Q17, Proteak was in a position to integrate the Glue Plant to the production process and as planned, glue costs will gradually decrease. However, during the commissioning of the Turbine, it faced some technical glitches; these are currently under the suppliers evaluation as each of these equipment is covered under the warranty period. Proteak believes it will return to normal operation soon. These facilities contribute to vertical integration of the existing manufacturing process and would lead to reduction in operating cost in the future. Shipping to the United States: Proteak plans to export 30% of the MDF production to the United States from In 2Q17, the company s board sales to the US increased 2.8 times compared to 1Q17. Proteak has also obtained CARB 2 certificate for export to the United States market, which will enable company to trade without any regulatory restrictions. Following are the details related to exports of MDF panels to United States: Transportation Partners Shipping Methods QuickBooks-Enterprise: The company will process the orders Landstar Global Logistics is the primary transportation partner Door to door flatbeds Door to door dry vans Ocean container shipments to various ports 2Q17 is yet to reflect the energy savings recognized by the Turbine and the anticipated savings in glue cost for the company s own production and the consumption efficiencies derived from EvoJet. in MXP 000 2Q17 2Q16 Sales 201,678 93, % Cost of sales 186, ,851 60% Gross Margin (excl. revaluations) 15,099 (23,323) NA During 2Q17 the production level continues as expected and all the scheduled MDF thicknesses were produced. The company is also expanding its portfolio and is manufacturing MDF boards with different thicknesses ranging from 3mm to 28mm. Currently, the plant reached 93% of its nominal production capacity and expects to achieve full production capacity by FY18. Asset Profile: In 3Q13, the company completed the acquisition of FOMEX for a consideration of USD 30.6MM. The key assets acquired include eucalyptus plantations (in Tabasco, Veracruz and Oaxaca), along with a nursery garden, offices and other forestry assets. Eucalyptus plantation by age Dec 14 Target Market Southeastern US markets Southern middle parts of the US - Texas, Oklahoma. Financial Performance: The start-up of the MDF Plant (under the brand Tecnotabla) has been a success. Tecnotabla continued to build presence in Mexico with sales in 23 states. In 2Q17 MDF recorded sales of MXP 202MM, a decrease of 17% from 1Q17. This decrease is attributable to seasonality in the industry, which is reflected by the slowdown in the second quarter of the year. The decrease is also contributed by an increase in the MDF board supply as a result of the additional production capacity in the country and the board imports, mainly from Brazil. During 2Q17, the company produced 53,000m 3 MDF boards, 5% higher than 1Q17. During 3Q15, the company acquired three properties totaling about 900 ha for eucalyptus plantations. During Q2 the 2017/2018 plantation campaign continued and resulted in consideration of 2,000 ha of Eucalyptus, following completion of its goal for 10,000 planted hectares of certified Eucalyptus to supply to the MDF plant. MDF Plant: In February 2016, the MDF plant was fully commenced. The MDF panel production has an annual capacity of 280,000 m3 (40% increase from initial estimated capacity of 200,000 m3). Proteak Uno, S.A.B. de C.V. Arrowhead BID 11 BMV: TEAKCPO

12 The plant is based at Tabasco in Mexico, and is built by Dieffenbacher through a turnkey contract. During the first 18 months of operation, Dieffenbacher will co-operate the plant along with Proteak. The plant is expected to meet 30% of the domestic MDF demand through import substitution. The project also comprises the following: 1. Cogeneration plant to supply heat and energy to the MDF plant the 25MW plant will use a 12MW gas turbine, supplemented by waste from woods. In 2014, the company received the co-generation permit from the Energy Regulatory Commission. The cogeneration plant will generate surplus electricity than required for the MDF plant. The additional electricity will be sold, further reducing the electricity cost which will be lower than the company s utility rate. 2. The resin production facility and utilization of an EVOjet M system, which will process 25T fiber per hour. Once the resin facility is fully operational, it will lead to 20% reduction in glue. The utilization of an EVOjet M system will further reduce the glue cost by 29%. In 2Q17, the Glue Plant has been integrated to the production process and in near future the glue costs will also decrease. As of Jun 17 production tendencies seem promising, the daily production increased 10% and production waste decreased 1pp. These productivities resulted in reduction of the unit cost of the quarter by 7% while improving the gross margin by 7pp as compared to 1Q Supply chain operations. Glue contributes about 26% of the production cost and energy contributes about 10% of the production cost. Supply of Raw Materials: The raw material for MDF will come from the eucalyptus plantations. Eucalyptus is a moderately coarse textured hardwood known for its strength, hardness and durability. Eucalyptus is a suitable raw material to manufacture MDF due to its high cellulose content (up to 48%), and relatively shorter rotation cycle of 4 to 7 years. Development Program for communities: To facilitate incorporation of small producers into the value chain of commercial forestry plantations, Proteak initiated a program to develop Eucalyptus plantations in ejidos and small communities (in conjunction with CONAFOR and the state government of Tabasco and Ameplanfor). In 3Q16, Proteak prepared and planted more than 300 ha under this scheme, successfully converting idle land into productive use. Proteak has also committed to buy all the wood production, which it will then supply its MDF plant. Recent developments: With MDF sales (Tecnotabla) of MXP 202MM in 2Q17, Proteak had 20% of market share as of Jun 17. Proteak also obtained the CARB 2 certification, which will enable the company to export MDF to the United States market without any restriction. The Glue Plant is fully integrated to the production process while during the commissioning of the Turbine some technical complications were faced, which are currently being evaluated under the suppliers. All these equipment are covered under the warranty period and are expected to return to normal operation soon. Value added products: For MDF panel exports business to the United States, Proteak is focused on value added products. It is adding new products like melamine and veneered boards to broaden its portfolio. This will result in higher average unit prices for the company. The products will be available in different thicknesses (9mm, 12mm, 15mm and 18mm). During 1Q17, Proteak started commercializing value added products like Melamine Boards and accounted for 6% of total production. In 2Q17, the plant continues expanding the manufacturing of value added products, resulting in excellent produce of melamine boards. Proteak Uno, S.A.B. de C.V. Arrowhead BID 12 BMV: TEAKCPO

13 Products and Markets Teak vi Teak is one of the most valuable industrial roundwoods due to its durability, visual appeal, and water and dust resistance. Teak is used in luxury markets and heavy-duty applications such as ship and yacht building, high-end furniture, and construction of wagons and railroad ties. Sources and Production Teak is primarily concentrated in tropical regions, particularly Asia, which has 95% of the world's natural and planted teak resources and 83% of the planted resources. Natural Forests: FAO estimates MM ha of natural forests in India, Lao PDR, Myanmar and Thailand the only countries with natural teak forests. However, these countries have banned the export of natural teak logs. Teak from Natural Forests ( 000 ha) As per studies by FAO and ITTO, teak forests cover ~0.6% of the total natural forest area, while teak plantations represent ~6.4% of the total tropical commercial plantation. Production: As per estimates from FAO, global teak production was 2-2.5MM m 3 in 2010, of which 1.5-2MM m 3 was harvested from plantations. Global teak production represents ~2% of the tropical industrial round-wood production in terms of volume; however the share of teak in terms of value is expected to be higher. Teak production compared to tropical industrial round-wood (MM m 3 ) (2010) Demand: Teak demand is driven by imports from Asian countries, particularly India, which is the largest importer of teak, and China. A significant demand for teak also exists in Europe and USA. Teak from Plantations: FAO estimates 4.346MM ha of teak plantations, of which more than 75% is located in India, Indonesia and Myanmar. Teak from Plantations Due to increased deforestation in the past decade and efforts to preserve natural forests, the teak supply from natural forests have become negligible. As a result, teak demand is met by supply from plantations from Africa and Latin America, despite relatively lower quality. Teak is imported from these countries as round-wood, and then processed in the local markets. In the long-term, teak demand is expected to increase as it substitutes other industrial roundwoods less apt for plantation. The demand from plantations is also expected to increase post the ban on the export of natural teak in Myanmar. Teak: Prices and drivers Teak prices are driven by the quality of wood and supply in the market. Teak from the plantations is of relatively lower quality due to low heartwood content, difference in texture and shorter plantation cycles of years (compared to natural teak with cycles of more than 40 years). Proteak Uno, S.A.B. de C.V. Arrowhead BID 13 BMV: TEAKCPO

14 Teak from natural forests fetches a significant premium in the market, which is further enhanced due to its limited availability. Prices for natural teak averages around US$700/m 3 ; and higher quality wood may fetch up to USD 2,000-3,000/m 3 in the market. Teak prices from plantations are relatively lower, between US$ /m 3. MDF MDF (Medium Density Fiberboard) consists of cellulosic wood fibers glued under heat and pressure. It has density between lb/ft 3. The surface of MDF is flat, smooth, uniform, dense and knot-free. MDF is primarily manufactured from Eucalyptus and Pine wood. Sources and Production vii MDF production is concentrated primarily in Asia, which contributes 56% to the global production. MDF production registered a CAGR of 7.5% in to reach 95.4MM m 3 at Of this, production from China was 43.2MM m 3 accounting for ~50% of global production, in As per a report by BIS Shrapnel, the global MDF production is expected to increase to 99.1MM m 3 by China is expected to account for more than 50% of the market share by MDF Market in Mexico Demand and Supply viii : MDF accounts for ~25% share in the Mexican wood panels market. MDF consumption in Mexico has increased at a CAGR of 3.3% from to reach 675,000m 3 in The bulk of MDF demand in Mexico is met through imports which represented more than 92% of the total consumption in MDF is primarily imported from Chile and the US, which together accounted for ~68% of total imports. MDF Demand in Mexico met primarily through imports ( 000 m 3 ) Global MDF production ( 000 m 3 ) MDF import distribution in Mexico ( 000 m 3 ) MDF production by geography (2015) Opportunity for domestic production: Due to the existing demand supply gap and reliance on imports, there exists a potential opportunity for domestic production. Though local production has increased over the years, it is insufficient to meet Proteak Uno, S.A.B. de C.V. Arrowhead BID 14 BMV: TEAKCPO

15 the increasing MDF demand. This has prompted several players to install MDF plants. Proteak, which owns FSC certified teak plantations in Mexico and is one of the major Teakwood exporters, is now diversifying into MDF production. During 2013, Masisa, one of the key exporters of MDF to Mexico, also announced a 200k m 3 MDF plant at a cost of US$132MM. MDF plant facilities of Proteak, Masisa and Duraplay will add 680k m 3 of capacity to Mexico s existing MDF capacity of 50k m 3. The 3 mills will intensify production in This will lead to a substantial shift from imported MDF. According to Wood Based Panels International, Mexico can potentially turn into a net exporter of MDF/HDF panels in the coming years. ix Per capita MDF consumption: Compared to other Latin American countries, Mexico has one of the lowest MDF consumption per capita. We believe that MDF consumption over the medium term will increase, driven by growth in the Mexican economy and the rise in disposable income, which will result in higher demand from furniture and housing. As per the report from Wood Based Panels International, Mexico s MDF consumption risen to 438k m 3 in 2015 from 414k m 3 in Prices and drivers MDF prices in Mexico are driven by import prices, which constitute a significant share of supply. Since 2013, the average MDF import prices have decreased at a CAGR of 14.2% to reach US$282/m 3 in Nevertheless prices in Mexican pesos have remained stable. MDF Import prices in Mexico (US$/m 3 ) MDF consumption per capita (2015) Proteak Uno, S.A.B. de C.V. Arrowhead BID 15 BMV: TEAKCPO

16 Project Risk Profile Analysis We believe that Proteak has a LOW risk profile. Our analysis is driven by the company s established business, low financing risk, experience in plantation business, and a strong and experienced management team. Teak and MDF projects Project Stage Risk LOW The company has over 8,300 ha teak plantations and over 9,600 ha of eucalyptus plantations. As of December 2014, approximately 42% of the teak plantations and 45% of the company s eucalyptus plantations were over 7 years plantations. Teak is a revenue-generating segment, with established distribution network and clients. The startup of MDF plant has been a success. From 2Q16, the company started selling its own manufactured MDF board under the brand Tecnotabla. The company gained 20% of market share and is currently the second largest in the industry, only few points behind the market leader. Considering the maturity of plantations and the revenue generating teak and MDF segment, we believe the company have LOW project stage risk. Financing/Capex Risk LOW In Jul 17, Proteak disbursed the first USD 32MM from the credit of 65MM that Proteak signed with International Finance Corporation (IFC) and the Promotion and Participation Agency for Economic Cooperation (PROPARCO) in Jan 17 to refinance current liabilities that the company had with Financiera Nacional de Desarrollo Agropecuario, Rural, Forestal y Pesquero and the IFC. It was to be utilized towards the growth and development of 10,000 hectares of commercial forest plantation. On Nov 16, Proteak obtained a credit of MXP 100MM from Banco Multiva S.A. The company intends to utilize the funds towards the working capital needs of Tecnotabla. In Mar 15, the company received approval for MXP 200MM credit line from FND for plantation and maintenance of Eucalyptus plantations to supply to the MDF Plant. As of May 2015, the company received the first tranche of the authorized credit line. The company has already secured the requisite financing for the MDF project. The capex volatility risk for MDF plant is mitigated by the turnkey agreement with Dieffenbacher. Based on the above factors, we consider the company to have a LOW financing risk profile Operational Risk LOW The firm has extensive experience in land acquisition, preparation and maintenance, which has resulted in higher yields from its plantations. The company has also developed the ability to plant in acidic soils. The teak business has a relatively long-term horizon, with a rotation cycle of around years. It does not generate any substantial cash flow till the plantations become mature. To remove uncertainty due to relatively long business cycle, the company has ventured into MDF production from eucalyptus plantations, which have relatively short maturity period. The company s teak and MDF sales are exposed to exchange rate risk, due to its export-oriented business. To mitigate this, the company is diversifying its customer base into newer markets. In January 2015, the company signed an agreement with FINSA to perform joint operations of MDF plant, technology transfer and market FINSA products in Mexico. The company s biological assets are not insured, and are prone to natural hazards. Considering the success of MDF plant, we consider the company to have a LOW operational risk. Key Personnel Risk LOW Proteak has a strong management team to support the execution of Teak & MDF projects. Proteak has 10 independent members in its 11- member Board of Directors, thus strengthening its corporate governance. We believe Proteak has a LOW key personnel risk. Proteak Uno, S.A.B. de C.V. Arrowhead BID 16 BMV: TEAKCPO